7790 W 87th Dr, Apt D, Arvada, CO 80005
Arvada, CO 80005 · 2 bd · 2 ba · 936 sqft · Condo · 144 days on market
The math, in full
- Asking price
- $289,900
- Down payment (30%)
- $86,970
- Loan amount
- $202,930
- Est. monthly rent
- $2,180/mo
- Range $1,853–$2,507/mo
- Monthly payment, all-in
- $2,141/mo
- Mortgage + taxes + insurance (PITIA)
- Cashflow ratio (DSCR)
- 1.02
- $2,180 rent ÷ $2,141 payment
- Monthly cashflow
- +$39/mo
- What's left after the payment
Where the rent number comes from
Median asking rent for 2-bedroom homes in zip 80005, from current market comps — not a per-property guess. Medium confidence — a moderate number of comparable rentals in this zip.
Cash to start
$86,970
30% down on $289,900
Your local lenderNo credit pull. No obligation. A loan officer confirms real terms within one business day.
- Screened against real lending criteria — this one fits 3 programs.
- Qualifies on the property's rent — no W-2 or tax returns.
- Listing data verified as of June 8, 2026.
Not the one? Browse more in CO →
Rent, payment, and cashflow figures are estimates based on current market data and business-purpose investment-loan criteria, for non-owner-occupied property. Not a commitment to lend, not financial advice, and not an offer of any specific loan or property. Listing data may change; properties may sell. All terms confirmed by a loan officer and subject to underwriting and appraisal.